Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Munjal Showa Ltd

MUNJALSHOW
NSE
128.83
0.13%
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Munjal Showa Ltd

MUNJALSHOW
NSE
128.83
0.13%
30 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
515Cr
Close
Close Price
128.83
Industry
Industry
Auto - 2 & 3 Wheelers
PE
Price To Earnings
16.71
PS
Price To Sales
0.41
Revenue
Revenue
1,271Cr
Rev Gr TTM
Revenue Growth TTM
2.37%
PAT Gr TTM
PAT Growth TTM
11.06%
Peer Comparison
How does MUNJALSHOW stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
MUNJALSHOW
VS

Quarterly Results

Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
299288287303294311318319303286333350
Growth YoY
Revenue Growth YoY%
0.9-9.4-9.2-1.4-1.58.010.65.22.9-8.04.79.6
Expenses
ExpensesCr
283281289300288304323311296284330337
Operating Profit
Operating ProfitCr
167-2377-5872312
OPM
OPM%
5.32.5-0.61.12.32.3-1.62.42.40.60.93.5
Other Income
Other IncomeCr
1511610699391135
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
333333333333
PBT
PBTCr
28151101013181310415
Tax
TaxCr
720122-124214
PAT
PATCr
2113298122698311
Growth YoY
PAT Growth YoY%
201.14,153.3-78.8175.2-63.1-6.633.1-30.814.1-30.533.282.4
NPM
NPM%
7.14.40.52.92.73.80.71.92.92.90.83.1
EPS
EPS
5.33.20.42.22.03.00.51.52.22.10.72.7

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
1,6431,5021,4601,5811,6691,2881,0851,0601,2411,1731,2501,271
Growth
Revenue Growth%
-8.6-2.88.35.6-22.8-15.8-2.317.0-5.56.61.7
Expenses
ExpensesCr
1,5161,3901,3601,4681,5811,2341,0621,0521,2101,1571,2341,247
Operating Profit
Operating ProfitCr
12711299113885524830151724
OPM
OPM%
7.77.56.87.25.34.22.20.82.41.31.41.9
Other Income
Other IncomeCr
9518212325241824333028
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
292929282620161212121211
PBT
PBTCr
10688881058658311442363541
Tax
TaxCr
31272728231652106611
PAT
PATCr
766161786343261232312931
Growth
PAT Growth%
-19.1-0.727.7-19.3-32.0-38.5-53.5162.6-3.6-6.26.8
NPM
NPM%
4.64.14.24.93.83.32.41.12.62.62.32.4
EPS
EPS
18.915.315.219.415.710.66.53.08.07.77.27.7

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
888888888888
Reserves
ReservesCr
403445505562603625633629643656666659
Current Liabilities
Current LiabilitiesCr
191147156221178118148138149135143166
Non Current Liabilities
Non Current LiabilitiesCr
111073311121010111112
Total Liabilities
Total LiabilitiesCr
613610676793791761801786811811828845
Current Assets
Current AssetsCr
360359434578538505546519561560607625
Non Current Assets
Non Current AssetsCr
252250242216253257256267249251221220
Total Assets
Total AssetsCr
613610676793791761801786811811828845

Cash Flow

Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
556583964166-183061137
Investing Cash Flow
Investing Cash FlowCr
-48-26-79-633-8243-5019-10
Financing Cash Flow
Financing Cash FlowCr
-22-380-19-22-22-18-18-18-18-18
Net Cash Flow
Net Cash FlowCr
-14141423-3977-11129
Free Cash Flow
Free Cash FlowCr
566584974166-183071237
CFO To PAT
CFO To PAT%
73.3106.3137.5124.265.5154.4-67.1246.420.237.1126.8
CFO To EBITDA
CFO To EBITDA%
43.858.183.985.146.5120.1-73.5363.721.373.8216.4

Ratios

Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
702654859818663239553392339653437
Price To Earnings
Price To Earnings
9.710.714.110.610.65.621.132.210.621.215.1
Price To Sales
Price To Sales
0.40.40.60.50.40.20.50.40.30.60.3
Price To Book
Price To Book
1.71.41.71.41.10.40.90.60.51.00.7
EV To EBITDA
EV To EBITDA
5.55.88.67.07.04.322.745.511.041.024.3
Profitability Ratios
Profitability Ratios
GPM
GPM%
26.226.926.626.424.926.225.022.522.122.622.4
OPM
OPM%
7.77.56.87.25.34.22.20.82.41.31.4
NPM
NPM%
4.64.14.24.93.83.32.41.12.62.62.3
ROCE
ROCE%
26.019.417.218.514.09.34.92.26.55.55.2
ROE
ROE%
18.413.511.813.610.36.74.11.94.94.64.3
ROA
ROA%
12.310.09.09.87.95.63.31.63.93.83.5
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Munjal Showa Limited (MSL) is a premier specialized ancillary manufacturer in the Indian automotive component industry. Established in **1985** as a strategic collaboration between the **Hero Group** and **Showa Corporation, Japan** (now **Hitachi Astemo Limited**), the company has evolved into a critical supplier of high-precision suspension and damping technology for major two-wheeler (2W) and four-wheeler (4W) Original Equipment Manufacturers (OEMs). --- ### **Core Product Portfolio and Technological Specialization** The company operates within a **single primary business segment: Auto Components**. Its engineering focus is centered on shock absorption and damping systems, providing essential safety and comfort components for the automotive sector. **Primary Product Lines:** * **Suspension Systems:** Front Forks and Rear Cushions (primarily for 2Ws). * **Damping Solutions:** Struts and Gas Springs. * **Body Components:** Window Balancers and Rear Door Lifters. **Advanced Technology Integration:** Through its technical partner, **Hitachi Astemo Ltd**, MSL is absorbing advanced chassis and electrification technologies. Recent R&D breakthroughs include: * **Inverted Front Fork Technology:** Supported by **22** newly developed in-house machines. * **Floating Piston Technology:** Supported by **23** specialized SPM machines; Start of Production (SOP) is scheduled for **January 2026**. * **Electrical Architecture:** Preparing for the industry shift from **12V to 48V** systems and the adoption of **Integrated Starter Generators (ISG)** and **Belt Driven Starter Generators (BSG)** to meet **BSVI** and **CAF** norms. --- ### **Manufacturing Footprint and Operational Excellence** MSL operates three state-of-the-art manufacturing facilities, all holding **IATF 16949**, **ISO 14001**, and **ISO 45001** certifications. | Plant Location | Strategic Focus & Recognition | | :--- | :--- | | **Gurugram, Haryana** | Registered Office & Works; Recipient of the **TPM Excellence Consistency Award**. | | **Manesar, Haryana** | High-automation facility; Recipient of the **TPM Excellence Consistency Award**. | | **Haridwar, Uttarakhand** | Dedicated unit for regional OEM clusters; currently implementing TPM standards. | **Operational Pillars:** * **Total Productive Maintenance (TPM):** Conducted in collaboration with **JIPM (Japan)** and **CII**, targeting "Zero Defects, Zero Breakdowns, and Zero Accidents." * **In-house Automation:** As of July 2025, the company has developed **1,121** "Lean and Low-cost" machines internally to reduce capital expenditure. * **Localization Strategy:** MSL is aggressively pursuing **100% localization** to eliminate import dependency and mitigate supply chain risks. --- ### **Strategic Pivot: The Electric Vehicle (EV) Transition** MSL is actively mitigating the risk of Internal Combustion Engine (ICE) obsolescence by integrating into the green mobility supply chain. While ICE engines require **>2,000** moving parts, EV engines require fewer than **20**, necessitating MSL’s focus on chassis components that remain relevant regardless of the powertrain. * **Certified EV Supplier:** Currently supplies world-class shock absorbers to major EV players, including **Hero Electric** and **Revolt**. * **Market Alignment:** Positioning to capitalize on the national goal of **30% EV adoption by 2030** and the projected **1 crore annual EV unit sales**. * **R&D Investment:** Total R&D expenditure for FY 2023-24 was **₹5.06 Crore**, focused on product life cycle sustainability and lightweighting. --- ### **Financial Performance and Capital Structure** MSL maintains a **debt-free capital structure**, funding its operations and expansions through equity and internal accruals. **Key Financial Metrics:** | Metric (₹ in Lakhs/Crores) | FY 2024-25 | FY 2023-24 | | :--- | :--- | :--- | | **Total Revenue** | **₹1,25,044.73 Lakhs** | **₹1,17,272.84 Lakhs** | | **Profit Before Tax (PBT)** | **₹35.16 Crore** | **₹36.29 Crore** | | **Domestic Revenue** | **₹1,25,007.76 Lakhs** | **₹1,17,106.22 Lakhs** | | **Dividend Per Share** | **₹4.50 (225%)** | **₹4.50 (225%)** | | **Total Equity** | - | **₹659.23 Crore** | **Revenue Concentration:** The business model is heavily reliant on domestic OEMs. A single major customer (Hero MotoCorp) accounts for approximately **82%** of total revenue (**₹1,02,404.14 Lakhs** in FY25). **Credit Ratings (as of late 2024/2025):** CRISIL recently adjusted the company’s ratings to reflect a shift in the credit profile, though they remain in the "High Safety" category: * **Long-Term Rating:** **CRISIL A-/Stable** (Downgraded from A/Stable). * **Short-Term Rating:** **CRISIL A1**. * **Commercial Paper:** **CRISIL A1** (for **₹6 Crore** limit). --- ### **Sustainability and Human Capital** * **Energy Management:** Transitioning to **Solar Power** across all plants; achieved a power factor of **0.999**. * **Resource Circularity:** **100%** of water is recycled for industrial use; **2%** of production waste is currently recycled. * **Workforce Optimization:** Employs **2,179** personnel. The company is streamlining its workforce through a **Voluntary Retirement Scheme (VRS)**, incurring separation costs and provisions totaling over **₹12 Crore** across FY24 and FY25. --- ### **Risk Factors and Contingencies** **1. Legal and Tax Disputes:** The company is contesting significant tax demands, with a substantial portion paid "under protest." * **Income Tax (Royalty & Transfer Pricing):** **₹118.02 Crore** demand (**₹60.56 Crore** paid under protest). * **GST/SGST (FY19-FY23):** Outstanding demands exceeding **₹22 Crore**. * **Royalty Obligations:** MSL paid **₹31.63 Crore** in technical royalties to Hitachi Astemo in FY23. **2. Operational and Market Risks:** * **Customer Concentration:** High dependence on a few large customers; trade receivables from the largest client stood at **₹141.92 Crore** as of March 2025. * **Audit and Governance:** Auditors noted deficiencies in **audit trails** at the database level as of July 2025. There are also pending procedural condonations regarding the appointment of the Joint Managing Director. * **Market Volatility:** A **1%** change in the NAV of mutual fund investments impacts profits by **₹2.85 Crore**. **3. Macroeconomic Headwinds:** * Volatility in raw material prices and reliance on imports for specific high-tech inputs. * The rapid shift toward **Lithium-ion** and alternative battery chemistries which may disrupt traditional vehicle architectures. --- ### **Future Outlook and Industry Enablers** The Indian auto component industry is projected to reach a **US$ 300 billion turnover by 2026** with a **15% CAGR**. MSL is positioned to benefit from: * **China+1 Strategy:** Global OEMs seeking diversified sourcing hubs. * **Government Incentives:** The **US$ 7.8 billion PLI Scheme** and the **Electric Mobility Promotion Scheme (EMPS) 2024** (outlay of **₹500 crore**). * **Export Potential:** Leveraging a **10-25% cost advantage** over European manufacturers to contribute to the national **US$ 80 billion** export target by **2026**.